Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $166k initial cash invested.
-17.73%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$3,162
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $5,620 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$5,620
Mortgage P&I
115%
$3,627
Property Taxes
6%
$186
Home Insurance
8%
$262
HOA
1%
$29
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790